[AIRPORT] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 51.14%
YoY- 2.03%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 782,890 715,512 673,730 599,750 563,928 510,481 474,073 8.71%
PBT 210,825 192,719 175,450 135,145 137,838 47,287 146,111 6.29%
Tax -57,169 -34,563 -48,178 -42,650 -47,430 -19,758 -32,342 9.94%
NP 153,656 158,156 127,272 92,495 90,408 27,529 113,769 5.13%
-
NP to SH 153,517 158,337 127,101 92,242 90,408 27,529 113,769 5.11%
-
Tax Rate 27.12% 17.93% 27.46% 31.56% 34.41% 41.78% 22.14% -
Total Cost 629,234 557,356 546,458 507,255 473,520 482,952 360,304 9.72%
-
Net Worth 3,209,351 3,065,292 2,923,102 2,748,569 2,562,659 2,400,528 2,420,638 4.80%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 3,209,351 3,065,292 2,923,102 2,748,569 2,562,659 2,400,528 2,420,638 4.80%
NOSH 1,098,904 1,100,090 1,100,441 1,099,427 1,099,853 1,101,160 1,100,290 -0.02%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 19.63% 22.10% 18.89% 15.42% 16.03% 5.39% 24.00% -
ROE 4.78% 5.17% 4.35% 3.36% 3.53% 1.15% 4.70% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 71.24 65.04 61.22 54.55 51.27 46.36 43.09 8.73%
EPS 13.97 14.38 11.55 8.39 8.22 2.50 10.34 5.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9205 2.7864 2.6563 2.50 2.33 2.18 2.20 4.83%
Adjusted Per Share Value based on latest NOSH - 1,098,943
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 43.69 39.93 37.60 33.47 31.47 28.49 26.46 8.70%
EPS 8.57 8.84 7.09 5.15 5.05 1.54 6.35 5.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7911 1.7107 1.6313 1.5339 1.4302 1.3397 1.3509 4.80%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.26 2.90 2.89 1.78 1.83 1.30 1.56 -
P/RPS 4.58 4.46 4.72 3.26 3.57 2.80 3.62 3.99%
P/EPS 23.34 20.15 25.02 21.22 22.26 52.00 15.09 7.53%
EY 4.29 4.96 4.00 4.71 4.49 1.92 6.63 -6.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.04 1.09 0.71 0.79 0.60 0.71 7.88%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 30/08/07 30/08/06 25/08/05 26/08/04 28/08/03 -
Price 3.34 2.74 2.58 1.85 2.01 1.36 1.70 -
P/RPS 4.69 4.21 4.21 3.39 3.92 2.93 3.95 2.90%
P/EPS 23.91 19.04 22.34 22.05 24.45 54.40 16.44 6.43%
EY 4.18 5.25 4.48 4.54 4.09 1.84 6.08 -6.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.98 0.97 0.74 0.86 0.62 0.77 6.75%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment